Graham Packaging Plastic Products S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

GRAHAM PACKAGING HOLDINGS COMPANY

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Year Ended December 31,															Six Months Ended June 30,
	2005			2006			2007			2008			2009			2009			2010
	(In thousands, except ratio data)
(Loss) income from continuing operations before income taxes(1)	$	(37,687	)	$	(92,309	)	$	(183,323	)	$	(34,379	)	$	51,609		$	64,422		$	30,823
Plus fixed charges:
Interest expense		184,995			205,405			206,017			180,278			176,897			76,911			87,275
Capitalized interest		6,070			9,482			5,715			3,933			3,399			1,727			2,093
Portion of rent expense representative of interest expense		16,197			17,912			18,343			17,343			16,767			8,243			8,293
Plus income from equity investee		—			—			—			—			(4	)		—			(40	)
Plus amortization of capitalized interest		1,464			2,254			2,777			2,663			2,830			1,333			1,414
Less capitalized interest		(6,070	)		(9,482	)		(5,715	)		(3,933	)		(3,399	)		(1,727	)		(2,093	)
Adjusted earnings	$	164,969		$	133,262		$	43,814		$	165,905		$	248,099		$	150,910		$	127,765
Fixed charges	$	207,262		$	232,799		$	230,075		$	201,554		$	197,063		$	86,881		$	97,661
Ratio of earnings to fixed charges		—			—			—			—			1.3			1.7			1.3
Deficiency of earnings to cover fixed charges	$	42,293		$	99,537		$	186,261		$	35,649		$	—		$	—		$	—

(1) Amounts disclosed for 2005 are impacted by $0.7 million of noncontrolling interests.